CORNING INCORPORATED AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF INCOME (Unaudited; in millions, except per share amounts)

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Net sales

$

3,173

$

3,488

$

9,594

$

10,783

Cost of sales

2,169

2,426

6,574

7,192

Gross margin

1,004

1,062

3,020

3,591

Operating expenses:

Selling, general and administrative expenses

468

461

1,329

1,381

Research, development and engineering expenses

270

278

787

766

Amortization of purchased intangibles

30

31

92

92

Operating income

236

292

812

1,352

Interest income

10

3

25

9

Interest expense

(82)

(73)

(239)

(216)

Translated earnings contract gain (loss), net

20

(68)

128

257

Other income, net

33

106

128

391

Income before income taxes

217

260

854

1,793

Provision for income taxes

(35)

(34)

(178)

(380)

Net income

182

226

676

1,413

Net income attributable to non-controlling interest

(18)

(18)

(55)

(61)

Net income attributable to Corning Incorporated

$

164

$

208

$

621

$

1,352

Earnings per common share available to common shareholders:

Basic

$

0.19

$

0.25

$

0.73

$

1.60

Diluted

$

0.19

$

0.24

$

0.72

$

1.58

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

(Unaudited; in millions, except share and per share amounts)

September 30,

December 31,

2023

2022

Assets

Current assets:

Cash and cash equivalents

$

1,639

$

1,671

Trade accounts receivable, net of doubtful accounts

1,725

1,721

Inventories

2,655

2,904

Other current assets

1,279

1,157

Total current assets

7,298

7,453

Property, plant and equipment, net of accumulated depreciation

14,407

15,371

Goodwill, net

2,372

2,394

Other intangible assets, net

938

1,029

Deferred income taxes

1,037

1,073

Other assets

2,226

2,179

Total Assets

$

28,278

$

29,499

Liabilities and Equity

Current liabilities:

Current portion of long-term debt and short-term borrowings

$

297

$

224

Accounts payable

1,459

1,804

Other accrued liabilities

2,529

3,147

Total current liabilities

4,285

5,175

Long-term debt

7,210

6,687

Postretirement benefits other than pensions

406

407

Other liabilities

4,633

4,955

Total liabilities

16,534

17,224

Commitments and contingencies

Shareholders' equity:

Common stock - Par value $0.50 per share; Shares authorized 3.8 billion; Shares issued:

1.8 billion and 1.8 billion

915

910

Additional paid-in capital - common stock

16,877

16,682

Retained earnings

16,673

16,778

Treasury stock, at cost; Shares held: 980 million and 977 million

(20,633)

(20,532)

Accumulated other comprehensive loss

(2,402)

(1,830)

Total Corning Incorporated shareholders' equity

11,430

12,008

Non-controlling interest

314

267

Total equity

11,744

12,275

Total Liabilities and Equity

$

28,278

$

29,499

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited; in millions)

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Cash Flows from Operating Activities:

Net income

$

182

$

226

$

676

$

1,413

Adjustments to reconcile net income to net cash provided by operating

activities:

Depreciation

310

327

932

1,014

Amortization of purchased intangibles

30

31

92

92

Loss on disposal of assets, net

49

102

72

110

Severance charges

13

8

86

8

Severance payments

(34)

(2)

(82)

(5)

Gain on sale of business

(53)

Share-based compensation expense

57

52

168

145

Translation gain on Japanese yen-denominated debt

(35)

(84)

(162)

(321)

Deferred tax provision (benefit)

47

(14)

37

58

Translated earnings contract (gain) loss, net

(20)

68

(128)

(257)

Unrealized translation loss on transactions

8

63

58

140

Tax deposit refund

99

Changes in assets and liabilities:

Trade accounts receivable

(73)

106

(137)

161

Inventories

73

(201)

131

(637)

Other current assets

(9)

72

(58)

(5)

Accounts payable and other current liabilities

173

(184)

(263)

25

Customer deposits and government incentives

(11)

140

(17)

144

Deferred income

13

9

(11)

(15)

Other, net

(51)

(13)

(201)

(19)

Net cash provided by operating activities

722

706

1,292

1,998

Cash Flows from Investing Activities:

Capital expenditures

(341)

(465)

(1,111)

(1,201)

Proceeds from sale of equipment to related party

67

Proceeds from sale of business

3

77

Realized gains on translated earnings contracts and other

93

77

270

209

Other, net

(7)

(17)

4

(54)

Net cash used in investing activities

(255)

(402)

(770)

(969)

Cash Flows from Financing Activities:

Repayments of short-term borrowings and other long-term debt

(107)

(76)

(180)

(87)

Proceeds from issuance of short-term borrowings

30

70

30

70

Proceeds from issuance of euro bonds and other long-term debt

30

9

968

37

Proceeds from other financing arrangements

54

Repayment of other financing arrangements

(54)

(54)

Payment for redemption of preferred stock

(507)

(507)

Payments of employee withholding tax on stock awards

(4)

(2)

(103)

(44)

Proceeds from exercise of stock options

4

7

39

35

Purchases of common stock for treasury

(20)

(221)

Dividends paid

(246)

(234)

(741)

(696)

Other, net

(9)

(6)

(26)

(17)

Net cash used in financing activities

(356)

(252)

(520)

(1,430)

Effect of exchange rates on cash

(10)

(51)

(34)

(117)

Net increase (decrease) in cash and cash equivalents

101

1

(32)

(518)

Cash and cash equivalents at beginning of period

1,538

1,629

1,671

2,148

Cash and cash equivalents at end of period

$

1,639

$

1,630

$

1,639

$

1,630

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

(Unaudited)

GAAP Earnings per Common Share

The following table sets forth the computation of basic and diluted earnings per common share (in millions, except per share amounts):

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Net income attributable to Corning Incorporated

$

164

$

208

$

621

$

1,352

Weighted-average common shares outstanding - basic

850

843

848

843

Effect of dilutive securities:

Stock options and other awards

9

12

10

14

Weighted-average common shares outstanding - diluted

859

855

858

857

Basic earnings per common share

$

0.19

$

0.25

$

0.73

$

1.60

Diluted earnings per common share

$

0.19

$

0.24

$

0.72

$

1.58

Core Earnings per Common Share

The following table sets forth the computation of core basic and core diluted earnings per common share (in millions, except per share amounts):

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Core net income

$

386

$

438

$

1,124

$

1,392

Weighted-average common shares outstanding - basic

850

843

848

843

Effect of dilutive securities:

Stock options and other awards

9

12

10

14

Weighted-average common shares outstanding - diluted

859

855

858

857

Core basic earnings per common share

$

0.45

$

0.52

$

1.33

$

1.65

Core diluted earnings per common share

$

0.45

$

0.51

$

1.31

$

1.62

© 2023 Corning Incorporated. All Rights Reserved

CORE PERFORMANCE MEASURES

In managing the Company and assessing our financial performance, we adjust certain measures provided by our consolidated financial statements to exclude specific items to arrive at our core performance measures. These items include the impact of translating the Japanese yen-denominated debt, the impact of the translated earnings contracts, acquisition-related costs, certain discrete tax items and other tax-related adjustments, restructuring, impairment and other charges and credits, certain litigation, regulatory and other legal matters, pension mark-to-market adjustments and other items which do not reflect the ongoing operating results of the Company.

In addition, because a significant portion of our revenues and expenses are denominated in currencies other than the U.S. dollar, management believes it is important to understand the impact on sales and net income of translating these currencies into U.S. dollars. Therefore, management utilizes constant-currency reporting for the Display Technologies, Specialty Materials, Environmental Technologies and Life Sciences segments to exclude the impact from the Japanese yen, South Korean won, Chinese yuan, new Taiwan dollar and euro, as applicable to the segment. The most significant constant-currency adjustment relates to the Japanese yen exposure within the Display Technologies segment. We establish constant-currency rates based on internally derived management estimates, which are closely aligned with the currencies we have hedged. For details of the rates used, please see the footnotes to the "Reconciliation of Non-GAAP Measures" section.

We believe that the use of constant-currency reporting allows management to understand our results without the volatility of currency fluctuation, analyze underlying trends in the businesses and establish operational goals and forecasts. Further, we believe it reflects the underlying economics of the translated earnings contracts used to mitigate the impact of changes in currency exchange rates on our earnings and cash flows.

Core performance measures are not prepared in accordance with GAAP, but management believes that reporting core performance measures provides investors with greater transparency to the information used by our management team to make financial and operational decisions. We believe investors should consider these non-GAAP measures in evaluating results as they are more indicative of our core operating performance and how management evaluates operational results and trends. These measures are not, and should not be viewed as a substitute for, GAAP reporting measures. With respect to the outlook for future periods, it is not possible to provide reconciliations for these non-GAAP measures because management does not forecast the movement of foreign currencies against the U.S. dollar, or other items that do not reflect ongoing operations, nor does it forecast items that have not yet occurred or are out of management's control. As a result, management is unable to provide outlook information on a GAAP basis.

For a reconciliation of non-GAAP performance measures to their most directly comparable GAAP financial measure, please see "Reconciliation of Non-GAAP Measures."

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

RECONCILIATION OF NON-GAAP MEASURES Three Months Ended September 30, 2023 and 2022 (Unaudited; in millions, except per share amounts)

Three months ended September 30, 2023

Net income

attributable

Net

Income before

to Corning

Effective tax

Per

sales

income taxes

Incorporated

rate (a)(b)

share

As reported - GAAP

$

3,173

$

217

$

164

16.1%

$

0.19

Constant-currency adjustment (1)

286

212

164

0.19

Translation gain on Japanese yen-denominated debt (2)

(35)

(29)

(0.03)

Translated earnings contract gain (3)

(20)

(16)

(0.02)

Acquisition-related costs (4)

33

25

0.03

Discrete tax items and other tax-related adjustments (5)

(3)

(0.00)

Restructuring, impairment and other charges and credits (6)

72

58

0.07

Litigation, regulatory and other legal matters (7)

32

25

0.03

Pension mark-to-market adjustment (8)

7

6

0.01

Gain on investments (9)

(8)

(8)

(0.01)

Core performance measures

$

3,459

$

510

$

386

20.5%

$

0.45

  1. Based upon statutory tax rates in the specific jurisdiction for each event.
  2. The calculation of the effective tax rate ("ETR") excludes net income attributable to non-controlling interests ("NCI").

Three months ended September 30, 2022

Net income

attributable

Net

Income before

to Corning

Effective tax

Per

sales

income taxes

Incorporated

rate (a)(b)

share

As reported - GAAP

$

3,488

$

260

$

208

13.1%

$

0.24

Constant-currency adjustment (1)

178

136

79

0.09

Translation gain on Japanese yen-denominated debt (2)

(84)

(64)

(0.07)

Translated earnings contract loss (3)

68

52

0.06

Acquisition-related costs (4)

33

25

0.03

Discrete tax items and other tax-related adjustments (5)

22

0.03

Restructuring, impairment and other charges and credits (6)

138

106

0.12

Litigation, regulatory and other legal matters (7)

23

17

0.02

Pension mark-to-market adjustment (8)

(9)

(7)

(0.01)

Core performance measures

$

3,666

$

565

$

438

19.3%

$

0.51

  1. Based upon statutory tax rates in the specific jurisdiction for each event.
  2. The calculation of the ETR excludes net income attributable to NCI .

See "Items Excluded from GAAP Measures" for the descriptions of the footnoted reconciling items.

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

RECONCILIATION OF NON-GAAP MEASURES

Nine Months Ended September 30, 2023 and 2022 (Unaudited; in millions, except per share amounts)

Nine months ended September 30, 2023

Net income

attributable

Net

Income before

to Corning

Effective tax

Per

sales

income taxes

Incorporated

rate (a)(b)

share

As reported - GAAP

$

9,594

$

854

$

621

20.8%

$

0.72

Constant-currency adjustment (1)

714

535

403

0.47

Translation gain on Japanese yen-denominated debt (2)

(162)

(131)

(0.15)

Translated earnings contract gain (3)

(128)

(103)

(0.12)

Acquisition-related costs (4)

99

70

0.08

Discrete tax items and other tax-related adjustments (5)

26

0.03

Restructuring, impairment and other charges and credits (6)

270

216

0.25

Litigation, regulatory and other legal matters (7)

44

35

0.04

Pension mark-to-market adjustment (8)

1

1

0.00

Loss on investments (9)

1

1

0.00

Gain on sale of assets (10)

(20)

(15)

(0.02)

Core performance measures

$

10,308

$

1,494

$

1,124

20.5%

$

1.31

  1. Based upon statutory tax rates in the specific jurisdiction for each event.
  2. The calculation of the effective tax rate ("ETR") excludes net income attributable to non-controlling interests ("NCI").

Nine months ended September 30, 2022

Net income

attributable

Net

Income before

to Corning

Effective tax

Per

sales

income taxes

Incorporated

rate (a)(b)

share

As reported - GAAP

$

10,783

$

1,793

$

1,352

21.2%

$

1.58

Constant-currency adjustment (1)

389

319

221

0.26

Translation gain on Japanese yen-denominated debt (2)

(321)

(246)

(0.29)

Translated earnings contract gain (3)

(257)

(197)

(0.23)

Acquisition-related costs (4)

107

84

0.10

Discrete tax items and other tax-related adjustments (5)

38

0.04

Restructuring, impairment and other charges and credits (6)

217

166

0.19

Litigation, regulatory and other legal matters (7)

65

49

0.06

Pension mark-to-market adjustment (8)

(19)

(15)

(0.02)

Loss on investments (9)

8

6

0.01

Contingent consideration (11)

(32)

(25)

(0.03)

Gain on sale of business (12)

(53)

(41)

(0.05)

Core performance measures

$

11,172

$

1,827

$

1,392

20.5%

$

1.62

  1. Based upon statutory tax rates in the specific jurisdiction for each event.
  2. The calculation of the ETR excludes net income attributable to NCI .

See "Items Excluded from GAAP Measures" for the descriptions of the footnoted reconciling items.

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

RECONCILIATION OF NON-GAAP MEASURES Three Months Ended September 30, 2023 and 2022 (Unaudited; in millions)

Three months ended September 30, 2023

Selling,

Research,

general

development

Gross

and

and

Operating

Gross

margin

administrative

engineering

Operating

margin

margin

%

expenses

expenses

margin

%

As reported - GAAP

$

1,004

31.6%

$

468

$

270

$

236

7.4%

Constant-currency adjustment (1)

212

3

209

Acquisition-related costs (4)

(1)

31

Restructuring, impairment and other

charges and credits (6)

63

(2)

(7)

72

Litigation, regulatory and other legal

matters (7)

(35)

35

Pension mark-to-market adjustment (8)

4

2

(6)

Core performance measures

$

1,279

37.0%

$

438

$

264

$

577

16.7%

Three months ended September 30, 2022

Selling,

Research,

general

development

Gross

and

and

Operating

Gross

margin

administrative

engineering

Operating

margin

margin

%

expenses

expenses

margin

%

As reported - GAAP

$

1,062

30.4%

$

461

$

278

$

292

8.4%

Constant-currency adjustment (1)

138

3

135

Acquisition-related costs (4)

2

(1)

30

Restructuring, impairment and other

charges and credits (6)

125

(13)

138

Litigation, regulatory and other legal

matters (7)

(32)

32

Pension mark-to-market adjustment (8)

7

2

(9)

Core performance measures

$

1,325

36.1%

$

428

$

279

$

618

16.9%

See "Items Excluded from GAAP Measures" for the descriptions of the footnoted reconciling items.

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

RECONCILIATION OF NON-GAAP MEASURES

Nine Months Ended September 30, 2023 and 2022

(Unaudited; in millions)

Nine months ended September 30, 2023

Selling,

Research,

general

development

Gross

and

and

Operating

Gross

margin

administrative

engineering

Operating

margin

margin

%

expenses

expenses

margin

%

As reported - GAAP

$

3,020

31.5%

$

1,329

$

787

$

812

8.5%

Constant-currency adjustment (1)

537

8

529

Acquisition-related costs (4)

2

(1)

91

Restructuring, impairment and other

charges and credits (6)

196

(24)

(19)

239

Litigation, regulatory and other legal

matters (7)

(6)

(53)

47

Pension mark-to-market adjustment (8)

(10)

(1)

11

Gain on sale of assets (10)

(20)

(20)

Core performance measures

$

3,727

36.2%

$

1,252

$

766

$

1,709

16.6%

Nine months ended September 30, 2022

Selling,

Research,

general

development

Gross

and

and

Operating

Gross

margin

administrative

engineering

Operating

margin

margin

%

expenses

expenses

margin

%

As reported - GAAP

$

3,591

33.3%

$

1,381

$

766

$

1,352

12.5%

Constant-currency adjustment (1)

321

4

317

Acquisition-related costs (4)

3

(1)

90

Restructuring, impairment and other

charges and credits (6)

193

(24)

217

Litigation, regulatory and other legal

matters (7)

(74)

74

Pension mark-to-market adjustment (8)

33

8

(41)

Contingent consideration (11)

26

(26)

Core performance measures

$

4,105

36.7%

$

1,349

$

773

$

1,983

17.7%

See "Items Excluded from GAAP Measures" for the descriptions of the footnoted reconciling items.

© 2023 Corning Incorporated. All Rights Reserved

CORNING INCORPORATED AND SUBSIDIARY COMPANIES

RECONCILIATION OF NON-GAAP MEASURES

Three and Nine Months Ended September 30, 2023 and 2022

(Unaudited; in millions)

Three months ended

Nine months ended

September 30,

September 30,

2023

2022

2023

2022

Cash flows from operating activities

$

722

$

706

$

1,292

$

1,998

Realized gains on translated earnings contracts and other

93

77

270

209

Translation losses on cash balances

(8)

(63)

(58)

(140)

Adjusted cash flows from operating activities

$

807

$

720

$

1,504

$

2,067

Less: Capital expenditures

$

341

$

465

$

1,111

$

1,201

Free cash flow

$

466

$

255

$

393

$

866

© 2023 Corning Incorporated. All Rights Reserved

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Corning Inc. published this content on 24 October 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 October 2023 11:13:43 UTC.